As of 2025-05-16, the Intrinsic Value of Blackrock Income Trust Inc (BKT) is 8.73 USD. This BKT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.58 USD, the upside of Blackrock Income Trust Inc is -24.60%.
The range of the Intrinsic Value is 6.98 - 11.71 USD
Based on its market price of 11.58 USD and our intrinsic valuation, Blackrock Income Trust Inc (BKT) is overvalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.98 - 11.71 | 8.73 | -24.6% |
| DCF (Growth 10y) | 5.29 - 7.84 | 6.25 | -46.0% |
| DCF (EBITDA 5y) | 6.77 - 9.30 | 7.79 | -32.8% |
| DCF (EBITDA 10y) | 7.00 - 9.96 | 8.20 | -29.2% |
| Fair Value | 3.47 - 3.47 | 3.47 | -70.01% |
| P/E | 5.61 - 10.93 | 7.67 | -33.8% |
| EV/EBITDA | 1.40 - 3.82 | 2.35 | -79.7% |
| EPV | (1.70) - (0.15) | (0.92) | -108.0% |
| DDM - Stable | 4.32 - 8.23 | 6.27 | -45.8% |
| DDM - Multi | 5.48 - 7.44 | 6.28 | -45.8% |
| Market Cap (mil) | 246.77 |
| Beta | 3.55 |
| Outstanding shares (mil) | 21.31 |
| Enterprise Value (mil) | 358.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.93% |
| Cost of Debt | 6.55% |
| WACC | 8.34% |